6/14/2024  1:06:44 PM Chg. -3.45 Volume Bid6/14/2024 Ask1:06:45 PM Market Capitalization Dividend Y. P/E Ratio
199.15SEK -1.70% 1.15 mill.
Turnover: 77.34 mill.
199.10Bid Size: 881 199.20Ask Size: 714 935.49 bill.SEK 1.41% 34.51

Assets

2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
2023
IFRS
in mill. SEK
Property and Equipment
  10,879   10,130   11,333   15,409   18,703
Intangible Assets
  36,549   45,840   50,348   67,067   67,501
Long-Term Investments
  642   673   965   939   -
Fixed Assets
  54,229   62,421   68,677   92,089   96,477
Inventories
  14,501   13,450   17,801   27,219   29,283
Accounts Receivable
  20,590   18,801   21,954   29,910   45,072
Cash and Cash Equivalents
  15,005   11,655   18,990   11,254   10,887
Current Assets
  57,493   50,945   68,006   80,212   86,207
Total Assets
  111,722   113,366   136,683   172,301   182,684

 

Liabilities

2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
2023
IFRS
in mill. SEK
Accounts Payable
  11,898   11,202   15,159   19,145   48,871
Long-term debt
  20,400   21,669   20,893   23,770   29,967
Liabilities to Banks
  23,655   24,646   24,874   -   -
Provisions
  1,851   2,931   3,911   5,975   7,020
Liabilities
  58,432   59,832   69,049   92,275   91,184
Share Capital
  786   786   786   -   -
Total Equity
  53,231   53,215   67,633   79,976   91,450
Minority Interests
  59   319   1   50   50
Total liabilities equity
  111,722   113,366   136,683   172,301   182,684

 

Income Statement

2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
2023
IFRS
in mill. SEK
Revenues
  103,756   99,787   110,912   141,325   172,664
Depreciation (total)
  -   -   -   -   -
Operating Result
  21,897   19,146   23,559   30,216   37,091
Interest Income
  -325   -321   -149   -172   -
Income Before Taxes
  21,572   18,825   23,410   30,044   36,442
Income Taxes
  5,029   4,042   5,276   6,562   8,390
Minority Interests Profit
  -21   -4   -4   -5   12
Net Income
  16,522   14,779   18,130   23,477   28,040

 

Per Share

2019
IFRS
in SEK
2020
IFRS
in SEK
2021
IFRS
in SEK
2022
IFRS
in SEK
2023
IFRS
in SEK
Earnings per Share
  3.4000   3.0400   3.7200   4.8200   5.7600
Dividend per Share
  1.7500   1.8250   1.9000   2.3000   2.8000

 

Cash Flow

2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
2023
IFRS
in mill. SEK
Cash Flow from Operating Activities
  16,151   22,204   23,152   21,377   28,084
Cash Flow from Investing Activities
  -9,683   -16,286   -6,121   -15,503   -9,388
Cash Flow from Financing
  -8,024   -8,552   -10,323   -14,651   -18,276
Decrease / Increase in Cash
  -1,556   -2,634   6,708   -   -
Employees
  37,805   39,606   41,272   45,781   52,778